|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.800 AUD | +2.19% |
|
+11.55% | +23.89% |
| 06-09 | Cogstate Limited - Special Call | |
| 05-21 | Cogstate Limited Announces Changes in Joint Company Secretary Positions Effective May 22, 2026 | CI |
Company Valuation: Cogstate Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 232.5 | 264.4 | 285.8 | 191.3 | 294.8 | 475.9 | - | - |
| Change | - | 13.69% | 8.08% | -33.06% | 54.11% | 61.45% | - | - |
| Enterprise Value (EV) 1 | 232.5 | 222.1 | 241.5 | 147.6 | 239.4 | 417.4 | 405 | 388.6 |
| Change | - | -4.5% | 8.73% | -38.86% | 62.15% | 74.37% | -2.98% | -4.06% |
| P/E Ratio | 32.7x | 24.8x | 51.2x | 23.9x | 19.2x | 28.3x | 22.8x | 17.4x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0.5x | -1.1x | 0.5x | 0.2x | 3.11x | 0.9x | 0.6x |
| Capitalization / Revenue | 5.16x | 4.06x | 4.51x | 2.97x | 3.61x | 5.66x | 4.95x | 4.15x |
| EV / Revenue | 5.16x | 3.41x | 3.82x | 2.29x | 2.93x | 4.97x | 4.21x | 3.39x |
| EV / EBITDA | - | 11.8x | 29.2x | 10.8x | 9.75x | 16.7x | 13x | 9.48x |
| EV / EBIT | - | 14.3x | 57.2x | 15.3x | 12x | 20.4x | 15.6x | 10.4x |
| EV / FCF | - | 16.5x | 295x | 18.7x | 13.8x | 30.8x | 20.5x | 14.4x |
| FCF Yield | - | 6.07% | 0.34% | 5.35% | 7.27% | 3.25% | 4.87% | 6.96% |
| Dividend per Share 2 | - | - | - | - | - | 0.0308 | 0.0412 | 0.0515 |
| Rate of return | - | - | - | - | - | 1.1% | 1.47% | 1.84% |
| EPS 2 | 0.0416 | 0.0616 | 0.0322 | 0.047 | 0.0908 | 0.099 | 0.1231 | 0.1608 |
| Distribution rate | - | - | - | - | - | 31.1% | 33.5% | 32.1% |
| Net sales 1 | 45.05 | 65.19 | 63.29 | 64.33 | 81.71 | 84.07 | 96.14 | 114.8 |
| EBITDA 1 | - | 18.85 | 8.28 | 13.72 | 24.56 | 25.04 | 31.1 | 40.98 |
| EBIT 1 | - | 15.49 | 4.22 | 9.66 | 20.03 | 20.51 | 26.04 | 37.46 |
| Net income 1 | - | 10.9 | 5.582 | 8.073 | 15.8 | 16.57 | 20.73 | 27.54 |
| Net Debt 1 | - | -42.3 | -44.28 | -43.63 | -55.38 | -58.46 | -70.91 | -87.34 |
| Reference price 2 | 1.360 | 1.525 | 1.650 | 1.120 | 1.745 | 2.800 | 2.800 | 2.800 |
| Nbr of stocks (in thousands) | 170,988 | 173,368 | 173,186 | 170,779 | 168,927 | 169,966 | - | - |
| Announcement Date | 8/24/21 | 8/29/22 | 8/21/23 | 8/21/24 | 8/21/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.67x | 4.84x | 16.27x | - | 328M | |
| 29.6x | 5.25x | 16.28x | 1.11% | 43.03B | |
| -19.35x | 285.46x | -17.58x | -.--% | 32.71B | |
| 22.08x | 2.54x | 10.99x | -.--% | 30.29B | |
| 39.46x | 3.91x | 25.05x | -.--% | 29.4B | |
| 29.23x | 7.53x | 19.36x | 0.4% | 25.08B | |
| 27.43x | 4.4x | 20.02x | -.--% | 13.35B | |
| 22.25x | 1.93x | 8.48x | 1.2% | 12.97B | |
| -20.3x | 13.35x | -19.88x | -.--% | 12.11B | |
| Average | 17.56x | 36.58x | 8.78x | 0.34% | 22.14B | |
| Weighted average by Cap. | 18.17x | 51.15x | 9.14x | 0.37% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CGS Stock
- Valuation Cogstate Limited
Select your edition
All financial news and data tailored to specific country editions
